CashFlowRE
Sign in Sign up
711 Parkplace Rdg
D Composite 41.7
Why this score? — see what drove the D grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • ARV discount +15.0/15.0
  • Cash flow +9.2/30.0
  • Schools +4.2/10.0
  • Livability +3.1/5.0
  • 1% rule +2.8/10.0
  • DSCR +2.6/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.2/5.0
  • Appreciation +0.0/10.0

$299,500

711 Parkplace Rdg · Princeton, TX 75407
3 bd · 2.5 ba · 3,016 sqft · SingleFamily · 184 Days on market
Built 2008 8,320 sqft lot $99/sqft · 20% below area Est $374k · 20% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Upgraded 3 Bed, 2.5 Bath Townhome in Princeton! This spacious half-duplex features an updated kitchen and bathrooms, new flooring, and fresh modern finishes throughout. Open-concept layout with great natural light, private fenced backyard, and attached garage. Ideal for first-time buyers or investors. Convenient location near schools, shopping, and Hwy 380.

Key facts

  • Updated kitchen
  • Convenient location
  • 8,320 sq ft lot

Tags

UPDATED KITCHENPRIVATE FENCED BACKYARDCONVENIENT LOCATION

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.5-bath single-family listed at $300k.

Deal economics

  • At list price, monthly cash flow is $-223 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $267k (10.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $234k (21.9% below list).
  • Recommended offer: $234k (21.9% below list) — sets the bar for 1% rule.
  • Cap rate 5.4% vs local median 4.5% in Princeton — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 62/100 on livability (#969 in TX) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, cost of living A; Watch: amenities F, commute F, health & safety F.
  • Princeton ISD (suburban): math 51% / reading 47% proficiency, ranked #188 of 826 in TX (top 23%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Godwin El (math 33% / reading 35%, grade F, #2,149 of 4,322 statewide, top 50%, 587 students, 65% FRL); Clark Middle (math 53% / reading 42%, grade C-, #408 of 1,662 statewide, top 25%, 707 students, 66% FRL); Princeton H S (math 52% / reading 54%, grade C-, #437 of 1,632 statewide, top 27%, 1,521 students, 57% FRL).
  • Market conditions: Rents soft (-1.0%/yr); 1410 active listings in the ZIP; 37 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 19,194 units permitted in Collin County in 2024 (3,988 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.
  • Collin County population projected at +60% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 184 days — a 12% lower offer ($264k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $233,763 (21.9% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 184 days. Have you received any prior offers? Is the seller open to a 22% concession, seller financing, or rate buy-down credit?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  7. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  8. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.78%
Cap rate
5.40%
Cash-on-cash
-3.19%
DSCR
0.86
GRM
10.7

CMA / ARV

ARV (median comp)
$374,427
List price
$299,500
Delta
-20.01%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
500 Regency Ct 0.32mi 4/3.5 (+1) 3,100 (+3%) 11mo $433,329 $140 62
622 Jupe Way 0.32mi 4/3.5 (+1) 2,701 (-10%) 14mo $398,298 $147 47
409 Jefferson Ave 0.30mi 4/3.0 (+1) 2,624 (-13%) 13mo $250,000 $95 46

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-25.0%
Equity multiple
0.17×
Total profit
$-69,553
Equity at exit
$44,656
10-year hold
IRR
-33.6%
Equity multiple
-0.25×
Total profit
$-105,190
Equity at exit
$25,895

Cash invested: $83,860 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
87 Strongly Landlord-Friendly
State Texas
87 Strongly Landlord-Friendly · R+5
County
— inherits STATE
City
— inherits STATE
3-day notice; statewide preemption; one of the fastest eviction climates; Travis County (Austin) slightly slower.

ZIP-level market 75407

Home prices YoY
-30.3%
Rents YoY
-1.0%
Active inventory
1410
Price-to-rent
10.7×

Monthly cashflow live

Estimated rent
$2,338 high interval (Pro) →
Mortgage (P&I)
$1,571
Tax est. 1.5%
$374 /mo · $4,492/yr
Insurance
$125
HOA
$0
Vacancy / Maint / Mgmt
$491
Net cashflow
$-223

Break-even live

Break-even rent $2,620
Max offer price $267,224
Occupancy floor

Sensitivity live

Price -10% $-16 -5% $-120 +0% $-223 +5% $-327 +10% $-430
Rent -10% $-408 -5% $-315 +0% $-223 +5% $-131 +10% $-38
Rate -1.0pp $-72 -0.5pp $-147 base $-223 +0.5pp $-301 +1.0pp $-380

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$74,875
Closing costs
$8,985
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 37 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
604 Princeton Hts Princeton, TX 3.0–5.0 2.0–2.5 1882 $2,045 $1.09 0d 1 0.29mi
804 Princeton Hts Princeton, TX 3.0 2.5 2232 $2,225 $1.00 7d 1 0.31mi
1411 Windermere Way Princeton, TX 4.0 2.5 2323 $2,099 $0.90 7d 1 0.49mi
1421 Butler Ave Princeton, TX 3.0 2.5 2225 $1,999 $0.90 26d 1 0.53mi
1411 Butler Ave Princeton, TX 4.0 3.0 2323 $2,399 $1.03 6d 1 0.55mi
1609 Washington St Princeton, TX 4.0 2.5 2182 $2,150 $0.99 1d 1 0.74mi
424 Madison Way Princeton, TX 4.0 3.0 2258 $2,350 $1.04 45d 1 0.74mi
405 Wydown Dr Princeton, TX 4.0 2.5 2672 $2,350 $0.88 45d 1 0.82mi
512 Virginia Way Princeton, TX 3.0 2.5 2133 $2,150 $1.01 26d 1 0.83mi
1702 Chapel Hill Rd Princeton, TX 4.0 2.5 2121 $1,995 $0.94 9d 1 0.85mi
433 Waterman Ave Princeton, TX 4.0 2.5 2515 $2,400 $0.95 26d 1 0.85mi
429 Wydown Dr Princeton, TX 4.0 3.0 2667 $2,500 $0.94 45d 1 0.87mi
1809 Chapel Hill Rd Princeton, TX 4.0 2.5 2121 $2,100 $0.99 6d 1 0.90mi
619 Colgate Cir Princeton, TX 4.0 2.5 2182 $2,295 $1.05 45d 1 0.90mi
603 Charity Dr Princeton, TX 4.0 2.5 2252 $2,300 $1.02 45d 1 1.01mi
2004 Hancock Cir Princeton, TX 4.0 3.0 2258 $1,995 $0.88 15d 1 1.03mi
265 Honeysuckle Ln Princeton, TX 4.0 2.5 2171 $2,195 $1.01 45d 1 1.05mi
346 Boroughbridge Dr Princeton, TX 4.0 2.5 2500 $1,975 $0.79 45d 1 1.05mi
311 Pennsylvania Ave Princeton, TX 4.0 3.0 2258 $2,095 $0.93 1d 1 1.05mi
311 Clear Springs St Princeton, TX 4.0 2.5 2577 $2,245 $0.87 45d 1 1.10mi
495 Sweet Ln Princeton, TX 4.0 3.5 3112 $3,400 $1.09 12d 1 1.13mi
1901 States St Princeton, TX 4.0 3.0 2260 $2,700 $1.19 26d 1 1.25mi
472 Lake Erie Dr Princeton, TX 4.0 3.0 2419 $2,000 $0.83 45d 1 1.28mi
468 Pebble Brook Ln Princeton, TX 4.0 3.0 2174 $2,250 $1.03 15d 1 1.32mi
1008 Emerald Dr Princeton, TX 4.0 2.5 2119 $2,300 $1.09 45d 1 1.33mi
200 Lake Rdg Princeton, TX 4.0 2.5 2586 $2,300 $0.89 3d 1 1.33mi
663 Saxony Dr Princeton, TX 4.0 2.0 2209 $2,250 $1.02 26d 1 1.35mi
663 Saxony Dr Princeton, TX 4.0 2.0 2209 $2,100 $0.95 45d 1 1.35mi
663 Saxony Dr Princeton, TX 4.0 2.0 2209 $2,250 $1.02 1d 1 1.35mi
858 Breakwater Dr Princeton, TX 4.0 3.0 2395 $2,200 $0.92 45d 1 1.37mi
857 Ozark Path Princeton, TX 4.0 3.0 2419 $2,599 $1.07 21d 1 1.38mi
871 Lake Fletcher Rd Princeton, TX 4.0 2.5 2267 $2,150 $0.95 19d 1 1.39mi
608 Fawn Valley Dr Unit NA Princeton, TX 4.0 4.0 3102 $3,025 $0.98 0d 1 1.40mi
608 Fawn Valley Dr Princeton, TX 4.0 4.0 3102 $3,025 $0.98 4d 1 1.40mi
750 Jupe Way Princeton, TX 4.0 3.0 2500 $2,300 $0.92 45d 1 1.45mi
613 Grenada Lake Dr Princeton, TX 4.0 3.0 2395 $3,025 $1.26 5d 1 1.48mi
1567 Dukeswood Dr Princeton, TX 3.0 2.5 2429 $2,575 $1.06 19d 1 1.50mi

Listing history 14 events

  1. 2026-06-16
    days on market $299,500 Active 184 DOM
  2. 2026-06-15
    days on market $299,500 Active 183 DOM
  3. 2026-06-13
    days on market $299,500 Active 181 DOM
  4. 2026-06-13
    days on market $299,500 Active 180 DOM
  5. 2026-06-09
    days on market $299,500 Active 177 DOM
  6. 2026-06-08
    days on market $299,500 Active 176 DOM
  7. 2026-06-07
    days on market $299,500 Active 175 DOM
  8. 2026-06-04
    days on market $299,500 Active 172 DOM
  9. 2026-06-03
    days on market $299,500 Active 171 DOM
  10. 2026-06-02
    days on market $299,500 Active 170 DOM
  11. 2026-06-01
    days on market $299,500 Active 169 DOM
  12. 2026-05-31
    days on market $299,500 Active 168 DOM
  13. 2025-12-15
    status Active 359-char remark
    Show marketing remark (359 chars)

    Upgraded 3 Bed, 2.5 Bath Townhome in Princeton! This spacious half-duplex features an updated kitchen and bathrooms, new flooring, and fresh modern finishes throughout. Open-concept layout with great natural light, private fenced backyard, and attached garage. Ideal for first-time buyers or investors. Convenient location near schools, shopping, and Hwy 380.

  14. 2025-12-13
    listed $299,500 Active 359-char remark
    Show marketing remark (359 chars)

    Upgraded 3 Bed, 2.5 Bath Townhome in Princeton! This spacious half-duplex features an updated kitchen and bathrooms, new flooring, and fresh modern finishes throughout. Open-concept layout with great natural light, private fenced backyard, and attached garage. Ideal for first-time buyers or investors. Convenient location near schools, shopping, and Hwy 380.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 7/10 Severe 7 d/yr ≥110°F today · 24 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$28,052
− Mortgage interest
−$16,777
− Property taxes
−$4,492
− Insurance
−$1,498
− Repairs & maintenance
−$2,244
− Management
−$2,244
− Depreciation
−$8,713
Taxable loss
−$7,916
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,900
After-tax cash flow
$-777/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Princeton ISD
NCES district ID
4835850
Math proficiency
51% ▼ -8.00%
Reading proficiency
47% ▬ 0.00%
Median HH income
$54,827
Composite
42.44/100
National rank
#3226
State rank
#188 of 826 in TX

Livability — Princeton

Score
62/100
State rank
#969
US rank
#17215

Category grades

Amenities F Commute F Cost of living A Crime B Employment A+ Housing A+ Health & safety F User ratings F

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Princeton, TX
County
Collin County · 1,159,394 people
City population
34,171
Metro
Dallas-Fort Worth-Arlington, TX
Population (ZIP)
34,171
Household income
$100,037
Rent vs Own
23.8% rent · 76.2% own
Severe rent burden
368.0

Population outlook (Collin County) Hauer SSP2

Today (2025)
1,210,074 people
By 2030
1,358,201 · +12.2%
By 2040
1,654,061 · +36.7%
By 2050
1,937,359 · +60.1%
By 2075
2,567,039 · +112.1%
By 2100
2,952,048 · +144.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.66)
Race & ethnicity
White 47% Hispanic / Latino 30% Black 17% Two or more races 10% Asian 4% Native American 1%
Hispanic origin (detail)
Mexican 26%
Common ancestry
Lithuanian 2% Romanian 1% Russian 1%
Foreign-born
15% · Canada, China, Mexico
Languages at home
70% English-only · Spanish 22% Other Indo-European 2% Other Asian/Pacific 1%

Political lean MEDSL · Collin

2024 margin
R (+11.1) · D 43.1% · R 54.3% · Other 2.6%
2008→2024 swing
+14.4pp toward D · 2008: -25.6pp · 2024: -11.1pp
All cycles
2024: R+11.1 2020: R+4.3 2016: R+17.0 2012: R+31.6 2008: R+25.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -103.99%
Current HPI
238.9373
Rent YoY
▼ -1.02%
Metro
Dallas-Fort Worth-Arlington, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

2 events — show timeline
  • 2025-12-15 Relisted NTREIS
  • 2025-12-13 Listed $299,500 NTREIS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…